Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.55% first-year return on $82,593 initial cash invested.
-12.55%
Cash On Cash
3.47%
Cap Rate
0.6
DSCR
$2,056
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,593
Downpayment
20%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,056
Total Expenses
$2,920
Mortgage P&I
92%
$1,897
Property Taxes
17%
$350
Home Insurance
7%
$138
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0